[VSOLAR] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 32.74%
YoY- 45.91%
Quarter Report
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 474 1,179 127 507 354 755 0 -
PBT -517 -373 -430 -152 -263 270 0 -
Tax -8 0 0 0 -18 -19 0 -
NP -525 -373 -430 -152 -281 251 0 -
-
NP to SH -469 -355 -284 -152 -281 251 0 -
-
Tax Rate - - - - - 7.04% - -
Total Cost 999 1,552 557 659 635 504 0 -
-
Net Worth 6,153 8,211 8,069 13,518 14,265 11,945 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 6,153 8,211 8,069 13,518 14,265 11,945 0 -
NOSH 93,800 93,421 61,739 95,000 93,666 92,962 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -110.76% -31.64% -338.58% -29.98% -79.38% 33.25% 0.00% -
ROE -7.62% -4.32% -3.52% -1.12% -1.97% 2.10% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.51 1.26 0.21 0.53 0.38 0.81 0.00 -
EPS -0.50 -0.38 -0.46 -0.16 -0.30 0.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0656 0.0879 0.1307 0.1423 0.1523 0.1285 0.00 -
Adjusted Per Share Value based on latest NOSH - 95,000
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.06 0.15 0.02 0.06 0.04 0.09 0.00 -
EPS -0.06 -0.04 -0.04 -0.02 -0.03 0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0076 0.0102 0.01 0.0168 0.0177 0.0148 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.06 0.10 0.09 0.16 0.19 0.26 0.00 -
P/RPS 11.87 7.92 43.75 29.98 50.27 32.01 0.00 -
P/EPS -12.00 -26.32 -19.57 -100.00 -63.33 96.30 0.00 -
EY -8.33 -3.80 -5.11 -1.00 -1.58 1.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.14 0.69 1.12 1.25 2.02 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 24/08/09 28/08/08 20/08/07 25/08/06 05/09/05 - -
Price 0.06 0.07 0.12 0.25 0.14 0.19 0.00 -
P/RPS 11.87 5.55 58.34 46.84 37.04 23.39 0.00 -
P/EPS -12.00 -18.42 -26.09 -156.25 -46.67 70.37 0.00 -
EY -8.33 -5.43 -3.83 -0.64 -2.14 1.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.80 0.92 1.76 0.92 1.48 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment